Period Ending: | 2007 31/12 | 2008 31/12 | 2009 31/12 | 2010 31/12 | 2011 31/12 | 2012 31/12 | 2013 31/12 | 2014 31/12 | 2015 31/12 | 2016 31/12 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,748,463.99 | 1,216,478.54 | 1,178,211.66 | 915,625.48 | 852,584.99 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +1.87% | -30.43% | -3.15% | -22.29% | -6.88% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,437,551.04 | 1,060,762.45 | 1,038,432.07 | 799,457.18 | 742,507 | |||||||||
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 310,912.95 | 155,716.09 | 139,779.59 | 116,168.3 | 110,077.99 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +18% | -49.92% | -10.23% | -16.89% | -5.24% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 17.78% | 12.8% | 11.86% | 12.69% | 12.91% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 278,772.27 | 286,183.88 | 152,343.59 | 156,644.3 | 133,855.3 | |||||||||
| |||||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 32,140.68 | -130,467.79 | -12,564 | -40,476 | -23,777.31 | |||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +107.6% | -505.93% | +90.37% | -222.16% | +41.26% | |||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1.84% | -10.73% | -1.07% | -4.42% | -2.79% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -89,203.82 | -94,141.1 | -90,055.89 | -69,627.65 | -62,882.32 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -15.87% | -5.53% | +4.34% | +22.68% | +9.69% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -103,860.88 | -99,861.61 | -95,229.64 | -71,807.61 | -63,447.29 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 14,657.06 | 5,720.51 | 5,173.75 | 2,179.96 | 564.96 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 27,152.89 | -39,476.06 | 82,662.77 | 10,458.31 | 14,633.12 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -29,910.24 | -264,084.95 | -19,957.12 | -99,645.33 | -72,026.52 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -55,552.72 | -65,142.14 | -8,387.69 | -8,135.3 | 14,274.55 | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -17,024.29 | -88,569.89 | -112,485.05 | -4,307.59 | -96,256.38 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -88,085.19 | -357,504.45 | -139,486.17 | -104,229.56 | -148,621.15 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -75.41% | -305.86% | +60.98% | +25.28% | -42.59% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -5.04% | -29.39% | -11.84% | -11.38% | -17.43% | |||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -17,184.7 | -37,541.2 | -20,143.27 | 2,305.79 | 2,601.59 | |||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -73,422.55 | -330,475.45 | -272,157.91 | -112,854.03 | -130,023.58 | |||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 30,236.19 | 145,634.65 | 119,799.53 | 33,764.55 | 34,233.65 | |||||||||
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -43,186.37 | -184,840.8 | -152,358.38 | -79,089.49 | -95,789.93 | |||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -102.85% | -328.01% | +17.57% | +48.09% | -21.12% | |||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2.47% | -15.19% | -12.93% | -8.64% | -11.24% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -40,664.31 | -174,328.6 | 456.64 | -72,770.8 | -116,989.08 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -29,487.17 | -124,952.31 | 327.3 | -52,159.95 | -83,853.94 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -92.69% | -323.75% | +100.26% | -16,036.37% | -60.76% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -29,487.17 | -124,952.31 | 327.3 | -52,159.95 | -83,853.94 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -92.69% | -323.75% | +100.26% | -16,036.37% | -60.76% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1.38 | 1.4 | 1.4 | 1.4 | 1.4 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1.38 | 1.4 | 1.4 | 1.4 | 1.4 | |||||||||
Dividend Per Share | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 131,489.76 | -32,388.97 | 59,529.42 | -11,760.46 | -2,974.52 | |||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +42.89% | -124.63% | +283.8% | -119.76% | +74.71% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7.52% | -2.66% | 5.05% | -1.28% | -0.35% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 32,140.68 | -130,467.79 | -12,564 | -40,476 | -23,777.31 | |||||||||